Smartcraft ASA
OSE:SMCRT
Intrinsic Value
The intrinsic value of one SMCRT stock under the Base Case scenario is 22 NOK. Compared to the current market price of 26.8 NOK, Smartcraft ASA is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Smartcraft ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Smartcraft ASA
Balance Sheet Decomposition
Smartcraft ASA
Current Assets | 203.6m |
Cash & Short-Term Investments | 125.7m |
Receivables | 67.6m |
Other Current Assets | 10.3m |
Non-Current Assets | 1.1B |
PP&E | 41.1m |
Intangibles | 1B |
Free Cash Flow Analysis
Smartcraft ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Smartcraft ASA
Revenue
|
510.9m
NOK
|
Cost of Revenue
|
-43.5m
NOK
|
Gross Profit
|
467.3m
NOK
|
Operating Expenses
|
-333.8m
NOK
|
Operating Income
|
133.6m
NOK
|
Other Expenses
|
-28.1m
NOK
|
Net Income
|
105.4m
NOK
|
SMCRT Profitability Score
Profitability Due Diligence
Smartcraft ASA's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Score
Smartcraft ASA's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
SMCRT Solvency Score
Solvency Due Diligence
Smartcraft ASA's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Score
Smartcraft ASA's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SMCRT Price Targets Summary
Smartcraft ASA
According to Wall Street analysts, the average 1-year price target for SMCRT is 33.27 NOK with a low forecast of 30.3 NOK and a high forecast of 37.49 NOK.
Dividends
Current shareholder yield for SMCRT is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one SMCRT stock under the Base Case scenario is 22 NOK.
Compared to the current market price of 26.8 NOK, Smartcraft ASA is Overvalued by 18%.